251134

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$44,071

Cash Investment

$45,252

Profit

103%

Return On Equity

205%

Annualized ROE

Purchase Cost
Purchase Price
$168,920
Buyer's Premium
Purchase Closing Costs
$2,182
Loan Points
$3,547
Loan Closing Costs
$4,558
Total Acquisition Cost
$179,207
Initial Loan Funding
$135,136
Cash Required to Close
$44,071
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$44,071

Loan Terms
Initial Loan Funding
$135,136
Rehab Loan Funding
$42,200
Total Loan Commitment
$177,336
Points
$3,547
Loan Closing Costs
$4,558
Interest Carry
$8,941
Total Financing Cost
$17,046

Closing Costs
Deed/Transfer Tax - County
%
$0
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,182
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,182
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$743
Misc.
Total Loan Closing
$4,558

Residual
As Repaired Value (ARV)
$295,600
Sale Costs
%
$17,736
Property Taxes
%
$1,892
Property Insurance
%
$372
Interest Carry - Purchase Loan Funding
$7,095
Interest Carry - Rehab Loan Funding
$1,846
Net Exit Price
$266,660
Cash Investment
$44,071
Loan payoff
$177,336
Estimated Profit
$45,252
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.